[DUFU] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 59.11%
YoY- -26.27%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 34,114 31,806 29,705 28,409 29,603 23,097 22,769 6.96%
PBT 1,352 226 1,523 2,386 2,969 3,163 1,652 -3.28%
Tax -162 -72 -918 -351 -209 -273 -55 19.70%
NP 1,190 154 605 2,035 2,760 2,890 1,597 -4.78%
-
NP to SH 1,190 154 605 2,035 2,760 2,890 1,597 -4.78%
-
Tax Rate 11.98% 31.86% 60.28% 14.71% 7.04% 8.63% 3.33% -
Total Cost 32,924 31,652 29,100 26,374 26,843 20,207 21,172 7.62%
-
Net Worth 88,228 88,372 91,839 80,801 73,989 57,145 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 1,210 1,197 1,348 - - -
Div Payout % - - 200.00% 58.82% 48.86% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 88,228 88,372 91,839 80,801 73,989 57,145 0 -
NOSH 120,202 118,461 121,000 119,705 89,902 81,869 58,284 12.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.49% 0.48% 2.04% 7.16% 9.32% 12.51% 7.01% -
ROE 1.35% 0.17% 0.66% 2.52% 3.73% 5.06% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.38 26.85 24.55 23.73 32.93 28.21 39.07 -5.18%
EPS 0.99 0.13 0.50 1.70 3.07 3.53 2.74 -15.59%
DPS 0.00 0.00 1.00 1.00 1.50 0.00 0.00 -
NAPS 0.734 0.746 0.759 0.675 0.823 0.698 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,705
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.24 5.82 5.44 5.20 5.42 4.23 4.17 6.94%
EPS 0.22 0.03 0.11 0.37 0.51 0.53 0.29 -4.49%
DPS 0.00 0.00 0.22 0.22 0.25 0.00 0.00 -
NAPS 0.1615 0.1617 0.1681 0.1479 0.1354 0.1046 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.29 0.35 0.52 0.39 0.62 0.81 0.00 -
P/RPS 1.02 1.30 2.12 1.64 1.88 2.87 0.00 -
P/EPS 29.29 269.23 104.00 22.94 20.20 22.95 0.00 -
EY 3.41 0.37 0.96 4.36 4.95 4.36 0.00 -
DY 0.00 0.00 1.92 2.56 2.42 0.00 0.00 -
P/NAPS 0.40 0.47 0.69 0.58 0.75 1.16 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 17/08/10 10/08/09 26/08/08 20/08/07 - -
Price 0.27 0.34 0.50 0.38 0.50 0.70 0.00 -
P/RPS 0.95 1.27 2.04 1.60 1.52 2.48 0.00 -
P/EPS 27.27 261.54 100.00 22.35 16.29 19.83 0.00 -
EY 3.67 0.38 1.00 4.47 6.14 5.04 0.00 -
DY 0.00 0.00 2.00 2.63 3.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.66 0.56 0.61 1.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment